Está en la página 1de 21

4.

COSTOS DE INSTALACION:
Mano de obra:
Cantidad
Banco fijo
Banco conmutado
Transporte:
Viticos
SUBTOTAL

2
2

C$/Und SubTot/C$
1,237.00 2,474.00
1,200.00
200.00
C$
U$

2,400.00
200.00
5,074.00
367.68

Costo de materiales y equipos:


Bancos fijos:
Banco de 100 kvar
Banco de 150 kvar
Banco de 300 kvar
Banco de 450 kvar
Protecciones.
SUBTOTAL
Bancos conmutados
Banco de 150 kvar
Banco de 300 kvar
Banco de 450 kvar
SUBTOTAL

6
6

12

$/Und SubTot/$
252.00 1512.00
378.00 2268.00

75.00
Dolares

900.00
4,680.00

Costo total de la inversin

C$

5,047.68

del nodo

al nodo

longitud

kva

cos

fase a

fase b

fase c

100

100

0.85

2.329

1.565

0.90

2.279

4.253

1.655

7.000

2.082

4.772

1.449

7.000

120

0.403

0.395

100

200

0.403

0.395

25

300

0.403

0.395

300

0.403

0.395

400

0.403

0.395

200

0.403

0.395

100

100

100

0.80

2.202

1.211

600

0.403

0.395

167

167

167

0.80

1.774

2.613

200

0.403

0.395

1.882

7.000

300

0.403

0.395

25

0.82

2.101

6.769

9 ss

167

167

25

167

25

0.80

USS
U1
U2
U3
U4
U5
U6
U7
U8
U9

12

11

80

1.02

0.528

50

0.82

0.956

0.381

11

10

100

1.02

0.528

10

0.80

0.949

6.336

10

75

1.02

0.528

25

0.90

0.964

5.345

U12
U11
U10

13

200

0.102

0.528

25

25

0.78

5.752

6.450

U13

17

16

120

0.639

0.521

15

25

0.76

1.463

5.703

18

16

100

0.639

0.521

25

0.90

1.509

4.903

16

15

120

0.639

0.521

1.354

7.000

15

14

120

0.639

0.521

7.000

14

100

0.639

0.521

U17
U18
U16
U15
U14

20

19

200

1.02

0.528

22

19

50

1.02

0.528

21

19

120

1.02

0.528

19

100

1.02

0.528

23

150

1.02

0.528

28

25

40

0.639

0.521

25

27

25

100

0.639

0.521

10

26

25

120

0.639

0.521

25

25

24

100

0.639

0.521

24

60

0.639

0.521

10

25

25

0.90

1.499

10

0.85

1.497

37.5

0.90

0.937

50

0.88

0.968

25

0.87

0.950

10

25

0.906

U20
U22
U21
U19

0.80

0.934

U23

0.83

1.535

U28
U27
U26
U25
U24

0.90

1.509

25

0.82

1.477

50

0.84

1.386
804

731.5

719

0.842

1.522

7.9
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0
7.0

Carga

Demanda

longitud

Instalada Activa Reactiva

perfil

perfil de voltaje

troncal reactiva

2254.5

1139

730

342

219

730

580

7967

2044.5

1033

662

342

219

300

730

580

300

7957.9

2019.5

1020

654

342

219

500

662

512

500

7952

1406.0

710

455

513

329

1100

654

504

1100

7935

1106.0

559

358

513

329

1300

455

305

1300

7931.6

986.0

498

319

513

329

1700

358

208

1700

7928

410.0

207

133

513

329

1700

358

2000

7924.4

325.0

164

105

513

329

2000

319

319

2300

7923.1

300.0

152

97

570

365

2300

133

133

2500

7922.3

10

570

365

2500

105

105

2620

7921.8

11

570

365

2620

97

97

626

402

13

626

402

14

626

402

15

683

438

16

683

438

17

797

511

18

797

511

19

797

511

20

456

292

21

456

292

22

456

292

23

342

219

24

342

219

12

TAN 0=
0.509

0.891

0.641

0.842

UL-N

7.967 kv
=
factor de utilizacin:
del nodo al nodo longitud

LN2-3010
0.75
r

kva

cos

fase a

fase b

fase c

0.060

0.203

0.4

37.5

0.85

0.240

0.203

0.4

25

0.90

0.070

0.203

0.4

0.140

0.203

0.4

50

0.055

0.203

0.4

0.150

0.203

0.4

0.100

0.203

0.4

0.075

0.203

0.4

Ic=

62.83

Potencia acumulada

Ia

Ib

Ic

ua

ub

uc

pa

pb

pc

Ua

Ub

Uc

p'b

p'c

pa-p'a

pb-p'b

2464

2939

2324

37.5

3.53

0.00

0.00

0.09

0.00

0.00

0.15

0.00

0.00

7,822.0

7,771.7

7,830.6

0.15

pc- p'c
0

37.5

25

3.53

2.35

0.00

0.34

0.23

0.00

0.61

0.27

0.00

7,822.1

7,771.7

7,830.6

0.61

0.27

275.0

313

250

25.89

29.42

23.53

0.73

0.83

0.66

9.52

12.30

7.87

7,822.4

7,771.9

7,830.6

9.52

12.30

7.87

325

313

265

30.59

29.42

24.95

1.72

1.66

1.41

26.60

24.60

17.69

7,823.1

7,772.7

7,831.3

26.60

24.60

17.69

15

0.80

325

653

350

30.59

61.43

32.95

0.68

1.36

0.73

10.45

42.13

12.12

7,824.9

7,774.4

7,832.7

10.45

42.13

12.12

25

0.80

325

653

375

30.59

61.43

35.30

1.85

3.71

2.13

28.50

114.89

37.95

7,825.6

7,775.7

7,833.4

28.50

114.89

37.95

25

0.80

325

653

400

30.59

61.43

37.66

1.23

2.47

1.52

19.00

76.59

28.78

7,827.4

7,779.4

7,835.6

19.00

76.59

28.78

25

325

678

400

30.59

63.78

37.66

0.92

1.92

1.14

14.25

61.93

21.59

7,828.6

7,781.9

7,837.1

14.25

61.93

21.59

10

0.055

0.203

0.4

447.5

875

515

42.13

82.37

48.48

0.93

1.82

1.07

19.81

75.75

26.24

7,829.6

7,783.8

7,838.2

19.81

75.75

26.24

10

11

0.035

0.203

0.4

37.5

447.5

912.5

515

42.13

85.90

48.48

0.59

1.21

0.68

12.61

52.43

16.70

7,830.5

7,785.7

7,839.3

12.61

52.43

16.70

11

12

0.090

0.203

0.4

447.5

1113

515

42.13

104.73

48.48

1.53

3.79

1.76

32.42

200.39

42.94

7,831.1

7,786.9

7,840.0

32.42

200.39

42.94

12

13

0.045

0.203

0.4

25

447.5

1138

515

42.13

107.08

48.48

0.76

1.94

0.88

16.21

104.75

21.47

7,832.6

7,790.7

7,841.7

11

77

14

5.49

27.85

7.68

13

14

0.075

0.203

0.4

10

447.5

1138

525

42.13

107.08

49.42

1.27

3.23

1.49

27.02

174.58

37.19

7,833.4

7,792.6

7,842.6

18

128

24

9.16

46.42

13.34

14

15

0.100

0.203

0.4

485.0

1138

540

45.66

107.08

50.83

1.84

4.31

2.05

42.32

232.77

52.46

7,834.6

7,795.8

7,844.1

27

171

34

14.91

61.89

18.87

15

16

0.050

0.203

0.4

16

17

0.160

0.203

0.4

17

18

0.075

0.203

0.4

18

19

0.110

0.203

0.4

19

20

0.040

0.203

0.4

20

21

0.050

0.203

0.4

21

22

0.160

0.203

0.4

22

23

0.060

0.203

0.4

23

24

0.065

0.203

24

25

0.040

25

26

26

1138

540

50.36

107.08

50.83

1.01

2.15

1.02

25.75

116.39

26.23

7,836.5

7,800.1

7,846.2

16

85

17

9.25

30.95

9.43

585.0

1138

540

55.07

107.08

50.83

3.55

6.89

3.27

98.51

372.44

83.93

7,837.5

7,802.3

7,847.2

63

273

54

35.37

99.03

30.19

695.0

1223

780

65.43

115.08

73.43

1.97

3.47

2.22

65.17

201.65

82.09

7,841.0

7,809.2

7,850.5

43

151

55

22.52

51.01

27.11

695.0

1248

780

65.43

117.44

73.43

2.90

5.20

3.25

95.59

307.97

120.40

7,843.0

7,812.7

7,852.7

63

231

81

33.03

76.79

39.77

870.0

1248

780

81.90

117.44

73.43

1.32

1.89

1.18

54.47

111.99

43.78

7,845.9

7,817.9

7,855.9

29

17

28

14

870.0

1273

780

81.90

119.79

73.43

1.65

2.41

1.48

68.08

145.65

54.73

7,847.2

7,819.7

7,857.1

47

110

37

21

36

18

870.0

1273

855

81.90

119.79

80.49

5.27

7.71

5.18

217.86

466.08

210.42

7,848.9

7,822.2

7,858.6

150

352

144

68

115

66

920.0

1273

865

86.61

119.79

81.43

2.09

2.89

1.97

91.36

174.78

80.76

7,854.1

7,829.9

7,863.8

64

132

55

28

43

25

0.4

920.0

1273

915

86.61

119.79

86.14

2.27

3.13

2.25

98.97

189.35

97.90

7,856.2

7,832.8

7,865.7

69

143

68

30

47

30

0.203

0.4

920.0

1370

915

86.61

128.97

86.14

1.39

2.08

1.39

60.91

135.06

60.25

7,858.5

7,835.9

7,868.0

42

104

42

18

31

18

0.100

0.203

0.4

25

920.0

1395

915

86.61

131.32

86.14

3.49

5.28

3.47

152.27

350.09

150.62

7,859.9

7,838.0

7,869.4

106

270

105

46

80

46

27

0.090

0.203

0.4

25

920.0

1420

915

86.61

133.68

86.14

3.14

4.84

3.12

137.04

326.47

135.55

7,863.4

7,843.3

7,872.8

95

252

94

42

74

41

27

28

0.050

0.203

0.4

1900.0

2470

1858 178.86 232.52 174.86

3.60

4.68

3.52

324.72

548.77

310.35

7,866.5

7,848.1

7,876.0

228

411

217

97

138

28

29

0.035

0.203

0.4

2185.0

2545

1858 205.69 239.58 174.86

2.90

3.37

2.46

300.61

407.82

217.25

7,870.1

7,852.8

7,879.5

218

308

152

82

100

66

29

30

0.165

0.203

0.4

25

2185.0

2545

1883 205.69 239.58 177.22

13.66

15.91

11.77

1417.15 1922.60

1051.92

7,873.0

7,856.1

7,881.9

1030

1450

737

387

473

315

30

31

0.275

0.203

0.4

25

2185.0

2545

1908 205.69 239.58 179.57

22.76

26.51

19.87

2361.92 3204.33

1800.08

7,886.7

7,872.1

7,893.7

1717

2417

1265

645

788

535

25

25

2185.0

2570

1933 205.69 241.94 181.92

14.07

16.55

12.44

1460.09 2019.97

1142.13

7,909.4

7,898.6

7,913.6

1061

1527

2464.2

2939

2299 231.97 276.69 216.39

3.27

3.90

3.05

382.33

543.93

332.70

7,923.5

7,915.1

7,926.0

286

424

245

96

120

88

25

2464

2939

2324 231.97 276.69 218.75

40.23

47.99

37.94

4708.12 6698.16

4186.54

7,926.8

7,919.0

7,929.1

3524

5219

3089

1184

1479

1097

7,967.0

7,967.0

7,967.0

31

32

0.170

0.203

0.4

32

33

0.035

0.203

0.4

33

SS

0.431

0.203

0.4

535.0
50

25

25

50

10

47

45

0.670

0.639

0.521

50

46

45

0.570

0.203

0.400

25

45

44

0.07

0.203

0.4

0.0

44

42

0.065

0.203

0.400

37.5

50

0.78

43

42

0.150

0.639

0.521

50

0.76

42

35

0.040

0.203

0.400

0.90

41

40

0.150

0.639

0.521

37.5

40

39

0.085

0.639

0.521

25

0.90

39

35

0.160

0.639

0.521

50

0.85

38

37

0.063

0.403

0.395

15

37

36

0.147

0.403

0.395

50

50

36

35

0.040

0.403

0.395

50

50

35

31

0.266

0.203

0.400

32

31

0.038

0.203

0.400

10

50

34

33

0.041

0.634

0.521

25

25

25

33

31

0.238

0.203

0.400

25

25

50

25

2.35

31

0.142

0.203

0.400

212.5

262.5

225

20.00

48

0.142

0.203

0.400

25

25

25

25

25

25

2.35

62

60

0.050

0.403

0.395

25

25

61

60

0.042

0.403

0.395

25

50

60

57

0.040

0.403

0.395

50

59

57

0.096

0.403

0.395

37.5

58

57

0.165

0.403

0.395

60

57

54

0.096

0.403

0.395

56

55

0.083

0.403

0.395

55

54

0.090

0.403

0.395

54

50

0.096

0.403

53

52

0.056

52

51

51

50

50

0.80

0.90

37

84

805

399

493

94

337

50

0.00

0.00

4.71

0.00

0.00

2.60

0.00

0.00

9.49

7,817.0

9.49

25

50

2.35

0.00

4.71

0.54

0.00

1.08

0.64

0.00

2.56

7,848.6

7,819.6

0.64

2.56

25

0.0

50

2.35

0.00

4.71

0.07

0.00

0.75

0.08

0.00

0.31

7849.18

7,820.7

0.08

0.31

62.5

0.0

100

5.88

0.00

9.41

0.15

0.00

0.25

0.46

0.00

1.17

7,849.2

7,821.5

0.46

1.17

62.5

50.0

100

5.88

4.71

9.41

3.28

0.73

5.25

3.32

2.12

8.49

7,849.4

7,764.6

7,821.7

3.32

2.12

8.49

62.5

50.0

100

5.88

4.71

9.41

0.19

0.08

0.15

0.28

0.18

0.72

7,852.7

7,765.4

7,827.0

0.28

0.18

0.72

0.0

37.5

0.00

3.53

0.00

0.00

0.44

0.00

0.00

1.19

0.00

7,765.5

1.19

0.0

62.5

0.00

5.88

0.00

0.00

0.41

0.00

0.00

1.88

0.00

7,765.9

1.88

0.0

112.5

0.00

10.59

0.00

0.00

1.40

0.00

0.00

11.47

0.00

7,766.3

11.47

15.0

0.0

1.41

0.00

0.00

0.05

0.00

0.00

0.05

0.00

0.00

7,852.1

0.05

65.0

0.0

50

6.12

0.00

4.71

0.50

0.00

1.04

2.22

0.00

1.31

7,852.1

7,824.0

2.22

1.31

115.0

0.0

100

10.83

0.00

9.41

0.24

0.00

2.08

1.89

0.00

1.43

7,852.6

7,825.0

1.89

1.43

177.5

162.5

200

16.71

15.30

18.83

1.79

1.64

2.02

15.08

12.64

19.14

7,852.9

7,767.7

7,827.1

15.08

12.64

19.14

10.0

50.0

0.94

4.71

0.00

0.01

0.07

0.00

0.01

0.17

0.00

7,854.6

7,769.3

0.01

0.17

25

25

25

2.35

2.35

2.35

0.08

0.16

0.08

0.14

0.14

0.14

7,854.4

7,769.4

7,829.1

0.14

0.14

0.14

4.71

2.35

0.23

0.90

0.23

0.27

1.07

0.27

7,854.4

7,769.6

7,829.2

0.27

1.07

0.27

24.71

21.18

1.14

1.41

1.21

11.54

17.60

12.93

7,854.7

7,770.5

7,829.4

11.54

17.60

12.93

7,855.8

7,771.9

7,830.6

2.35

2.35

0.13

0.19

0.38

0.16

0.16

0.16

7,855.7

7,771.7

7,830.3

0.16

0.16

0.16

7,855.8

7,771.9

7,830.6

0.00

2.35

0.00

0.00

0.07

0.00

0.00

0.11

0.00

7,768.4

0.11

0.00

4.71

0.00

0.00

0.11

0.00

0.00

0.37

0.00

7,768.4

0.37

0.00

4.71

0.00

0.00

0.11

0.00

0.00

0.36

0.00

7,768.6

0.36

37.5

0.00

3.53

0.00

0.00

0.38

0.00

0.00

0.48

0.00

7,768.3

0.48

60

0.00

5.65

0.00

0.00

0.52

0.00

0.00

2.12

0.00

7,768.1

2.12

148

0.00

13.89

0.00

0.00

0.75

0.00

0.00

7.46

0.00

7,768.7

7.46

37.5

37.5

0.00

3.53

0.00

0.00

0.33

0.00

0.00

0.42

0.00

7,768.3

0.42

40

77.5

0.00

7.30

0.00

0.00

0.73

0.00

0.00

1.93

0.00

7,768.7

1.93

0.395

225.0

0.00

21.18

0.00

0.00

2.27

0.00

0.00

17.36

0.00

7,769.4

17.36

0.403

0.395

50

10

50.0

10

0.00

4.71

0.94

0.00

0.29

0.03

0.00

0.50

0.02

7,770.4

7,832.2

0.50

0.02

0.095

0.403

0.395

15

65.0

10

0.00

6.12

0.94

0.00

0.65

0.05

0.00

1.43

0.03

7,770.7

7,832.3

1.43

0.050

0.403

0.395

50

25

115.0

35

0.00

10.83

3.29

0.00

0.30

0.09

0.00

2.36

0.22

7,771.4

7,832.3

2.36

0.22

49

0.050

0.403

0.395

340.0

35

0.00

32.01

3.29

0.00

0.90

0.09

0.00

20.64

0.22

7,771.7

7,832.4

20.64

0.22

49

0.050

0.403

0.395

50

340.0

85

0.00

32.01

8.00

0.00

1.79

0.22

0.00

20.64

1.29

7,772.6

7,832.5

20.64

1.29

7,774.4

7,832.7

68

66

0.065

0.639

0.521

25

160

15

0.83

25

160

15

2.35

15.06

1.41

0.25

0.81

0.08

0.23

9.42

0.08

7,825.2

7,777.8

7,835.2

0.23

9.42

0.08

67

66

0.150

0.639

0.521

50

50

0.90

50

50

4.71

0.00

4.71

1.16

0.00

0.58

2.12

0.00

2.12

7,825.5

7,834.7

2.12

2.12

66

65

0.040

0.639

0.521

75

160

65

7.06

15.06

6.12

0.23

0.50

0.20

1.27

5.80

0.96

7,826.6

7,778.6

7,835.3

1.27

5.80

0.96

65

63

0.150

0.639

0.521

37.5

50

75

198

115

7.06

18.59

10.83

0.87

2.30

1.34

4.78

33.13

11.23

7,826.8

7,779.1

7,835.5

4.78

33.13

11.23

64

63

0.085

0.639

0.521

47.5

47.5

4.47

0.00

0.00

0.31

0.00

0.00

1.09

0.00

0.00

7,827.7

7,781.4

1.09

0.00

0.00

63

0.160

0.639

0.521

122.5

198

115

11.53

18.59

10.83

1.52

2.45

1.43

13.60

35.34

11.98

7,828.0

7,781.4

7,836.8

13.60

35.34

11.98

7,829.6

7,783.8

7,838.2
0.00

79.28

0.00

0.60

0.00

0.10

1.42

0.00

0.00

7,846.5

1.70

1.70

1.70

0.88

0.87

0.80

0.84

69

11

0.350

0.639

0.521

200

0.84

200

0.00

18.83

0.00

0.00

5.43

0.00

0.00

79.28

0.00

70

14

0.120

0.403

0.395

37.5

15

0.84

37.5

0.0

15

3.53

0.00

1.41

0.24

0.00

0.09

0.60

0.00

0.10

71

15

0.100

0.639

0.521

50

0.84

50

0.0

4.71

0.00

0.00

0.39

0.00

0.00

1.42

0.00

0.00

75

73

0.120

0.639

0.521

50

50

50

0.84

50

50

50

4.71

4.71

4.71

0.47

0.47

0.47

1.70

1.70

1.70

74

73

0.206

0.639

0.521

130

0.84

130

0.00

0.00

12.24

0.00

0.00

2.08

0.00

0.00

19.71

73

72

0.070

0.203

0.4

0.84

50

50

180

4.71

4.71

16.94

0.13

0.13

0.48

0.31

0.31

72

17

0.100

0.203

0.4

10

35

60

60

85

240

5.65

8.00

22.59

0.23

0.32

0.91

0.65

1.30

7,781.4
7,786.9
7,834.4
7,834.6

7,844.0
7,795.8

7,844.1

7,836.1
7,836.5
7,840.2

7,808.3

7,847.0

0.00

0.00

19.71

4.08

7,840.7

7,808.7

7,849.1

0.31

0.31

4.08

10.36

7,840.8

7,808.9

7,849.5

0.65

1.30

10.36

7,841.0

7,809.2

7,850.5
0.95

0.00

0.00

50.29

0.00

0.00

0.00

0.00

1.59

0.00

0.00

1.98

0.00

4.84

0.00

76

17

0.106

0.403

0.395

50

50

4.71

0.28

0.95

0.00

0.00

7,840.8

77

19

0.290

0.639

0.521

175

175

16.47

0.00

0.00

3.94

50.29

0.00

0.00

78

21

0.050

0.639

0.521

75

75

0.00

0.00

7.06

0.29

0.00

0.00

1.59

79

23

0.140

0.639

0.521

50

50

0.00

0.00

4.71

0.54

0.00

0.00

1.98

80

24

0.090

0.639

0.521

97.5

97.5

0.00

9.18

0.00

0.68

0.00

4.84

0.00

81

27

0.715

0.403

0.395

980

1050

942.5

980

1050.0

943

92.26

98.85

88.73

36.90

39.54

35

84

82

0.255

0.639

0.521

50

50

0.0

4.71

0.00

0.00

0.99

3.61

0.00

0.00

7,863.5

83

82

0.127

0.639

0.521

150

200

18.83

0.00

0.00

1.97

28.77

0.00

0.00

7,864.5

82

28

0.165

0.639

0.521

85

75

285

75

26.83

7.06

0.00

3.65

0.96

75.89

5.26

0.00

7,866.5

7,851.8

7,870.1

7,852.8

7,915.3

7,904.2

7,915.2

7,923.5

7,915.1

7,926.0

7,926.8

7,919.0

7,929.1

7,841.0
7,842.0
7,845.9
7,858.3
7,858.6

85

32

0.380

0.639

0.521

279.17

369.17

366.17

279

369

366

26.28

34.75

34.47

11

11

2452.43 2815.29

167.71

293.27

2268.33

288.52

7,835.2
7,858.5

7,835.9

7,829.6

7,808.6

7,840.5

7,866.5

7,848.1

7,876.0

2464.17

2939.2

2323.67

0.800

2575.67

15223.9 22826.6
Prdidas totales =

sen0

0.6435

sin capacitores

51,244

13193.3

7,926.8

2452.4
3.61

0.00

0.00

28.77

0.00

0.00

75.89

5.26

0.00

167.71

293.27 288.52

11759

17727 10043

3,982.5
7,919.0

7,929.1

Prdidas totales =
con capacitores

2815.3 2268.3

0.00

39529

0.00

0.00

0.00

0.00

3465.0

5099.9

3149.9

Ahorro de =
prdidas

11715 W

PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "C"


7,980
7,960
7,940
7,920
7,900

7,967

7,933
7,919
7,902
7,891

KV

7,880

7,883

7,878

7,871

7,860
7,840
7,820
7,800
7,780

METROS

7,865

7,860 7,858
7,856

7,853 7,851

7,849

INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.

Ic=

62.8299

Ua

Ub

Uc

p'b

p'c

pa-p'a

pb-p'b

pc- p'c
0

7,845.4

7,818.8

7,849.1

0.15

7,845.5

7,818.8

7,849.1

0.61

0.27

7,845.8

7,819.0

7,849.1

9.52

12.30

7.87

7,846.4

7,819.6

7,849.6

26.60

24.60

17.69

7,847.8

7,821.0

7,850.7

10.45

42.13

12.12

7,848.3

7,822.1

7,851.3

28.50

114.89

37.95

7,849.8

7,825.1

7,853.1

19.00

76.59

28.78

7,850.8

7,827.1

7,854.3

14.25

61.93

21.59

7,851.6

7,828.7

7,855.2

19.81

75.75

26.24

7,852.4

7,830.2

7,856.1

14.81

48.21

16.70

7,852.9

7,831.1

7,856.6

38.09

187.11

42.94

7,854.2

7,834.1

7,858.1

12

71

14

6.71

26.64

7.68

7,854.9

7,835.6

7,858.8

21

119

24

11.18

44.39

13.34

7,856.0

7,838.2

7,860.0

32

158

34

17.61

59.19

18.87

7,857.6

7,841.5

7,861.7

19

79

17

10.60

29.60

9.43

7,858.5

7,843.2

7,862.5

72

254

54

39.69

94.71

30.19

7,861.6

7,848.7

7,865.2

48

140

55

24.55

48.98

27.11

7,863.3

7,851.4

7,867.0

70

216

81

36.00

73.82

39.77

7,865.7

7,855.5

7,869.6

41

79

29

18

27

14

7,866.9

7,857.0

7,870.6

51

103

37

23

34

18

7,868.3

7,858.9

7,871.8

165

329

144

73

110

66

7,872.7

7,865.0

7,876.0

70

123

55

29

41

25

7,874.5

7,867.3

7,877.6

75

134

68

32

45

30

7,876.4

7,869.7

7,879.4

46

97

42

20

30

18

7,877.6

7,871.4

7,880.5

116

254

105

49

78

46

7,880.6

7,875.6

7,883.4

104

228

100

44

70

43

7,883.2

7,879.3

7,886.0

238

336

265

99

123

106

7,886.2

7,882.8

7,889.1

227

253

186

84

90

74

7,888.6

7,885.3

7,891.3

1070

1193

900

396

422

357

7,899.9

7,897.2

7,901.8

1784

1988

1541

660

704

605

7,918.7

7,916.9

7,919.4

1103

1259

978

408

441

380

7,930.4

7,929.3

7,930.4

309

330

302

101

104

99

7,933.1

7,932.1

7,933.2

3810

4064

3800

1239

1285

1237

7,967.0

###

7,967.0
7,835.9

9.49

7,838.3

0.64

2.56

7,839.2

0.08

0.31

7,839.9

0.46

1.17

7,849.0
7849.39
7,849.4
7,849.6

7,812.6

7,840.1

3.32

2.12

8.49

7,853.3

7,813.4

7,846.0

0.28

0.18

0.72

7,813.4

1.19

7,813.8

1.88

7,814.2

11.47

7,852.7

0.05

7,852.7

7,843.3

2.22

1.31

7,853.2

7,844.3

1.89

1.43

INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.

Ic=

62.8299

Ua

Ub

Uc

p'b

p'c

15.08

12.64

0.01

pb-p'b

pc- p'c

19.14

0.17

7,853.4

7,815.5

7,854.9

7,816.9

7,854.6

7,816.9

7,847.8

0.14

0.14

0.14

7,854.7

7,817.1

7,847.9

0.27

1.07

0.27

7,854.9

7,817.8

7,848.1

11.54

17.60

12.93

7,855.8

7,819.0

7,849.1

7,855.7

7,818.8

7,848.7

0.16

0.16

0.16

7,855.8

7,819.0

7,849.1

7,847.5

7,846.2

pa-p'a

7,815.5

0.11

7,815.5

0.37

7,815.6

0.36

7,815.4

0.48

7,815.3

2.12

7,815.7

7.46

7,815.5

0.42

7,815.8

1.93

7,816.4

17.36

7,817.4

7,850.3

0.50

0.02

7,817.6

7,850.3

1.43

7,818.2

7,850.4

2.36

0.22

7,818.5

7,850.4

20.64

0.22

7,819.3

7,850.5

20.64

1.29

7,821.0

7,850.7

7,823.0

7,852.3

0.23

9.42

0.08

7,851.9

2.12

2.12

7,847.7
7,848.8

7,823.7

7,852.4

1.27

5.80

0.96

7,849.0

7,824.2

7,852.6

4.78

33.13

11.23

7,849.9

7,826.4

1.09

0.00

0.00

7,850.2

7,826.4

7,853.9

13.60

35.34

11.98

7,851.6

7,828.7

7,855.2
0.00

79.28

0.00

0.60

0.00

0.10

7,826.0
7,831.1
7,855.8

7,859.9

INSTALANDO 2 BANCOS DE CAPACITORES DE 750KVAR C/U.

Ic=

62.8299

Ua

Ub

Uc

p'b

p'c

1.42

0.00

7,861.6

1.70

7,856.0

7,838.2

pa-p'a

pb-p'b

pc- p'c

0.00

1.70

1.70

7,860.0

7,857.3
7,857.6
7,860.8

7,847.8

7,862.1

0.00

0.00

19.71

7,861.3

7,848.3

7,864.0

0.31

0.31

4.08

7,861.4

7,848.4

7,864.4

0.65

1.30

10.36

7,861.6

7,848.7

7,865.2
0.95

0.00

0.00

50.29

0.00

0.00

0.00

0.00

1.59

0.00

0.00

1.98

0.00

4.84

0.00

2452.4

2068.4

3047.8

7,880.0

3.61

0.00

0.00

7,880.9

28.77

0.00

0.00

75.89

5.26

0.00

233.16

155.91

372.70

0.00

0.00

7,861.3
7,861.6
7,862.0
7,865.7
7,871.5
7,871.8

7,869.1
7,876.4

7,869.7

7,849.3

7,848.2

7,848.2

7,883.2

7,879.3

7,886.0

7,882.8

7,881.9

7,886.2

7,882.8

7,921.2

7,921.8

7,918.8

7,930.4

7,929.3

7,930.4

7,933.1

7,932.1

7,933.2

7,933.1

3,982.5
7,932.1

7,933.2

Prdidas totales =
con capacitores

12392
39100

14332
W

12376
Ahorro de =
prdidas

0.00

0.00

0.00

3602.1

4625.5

3477.7

11705 W

INSTALACION DE CAPACITORES
SMT-ALT3020.
AOS
0

INVERSION

10

11

12

13

14

5,047.58

Ingresos
Ahorros por Compensacin Reactiva.

0 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13

Impuestos
sobre ventas (2%)
IGV(15%)

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

702

Gastos Operacionales.
Mano de Obra.

COSTO TOTAL
Flujo Neto

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

-5,749.58 11,975.80 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38

VAN ( 12%)
PR
B/C

C$ 112,016.52
1 ao.
39.14

INSTALACION DE CAPACITORES
SMT-ALT3020.
AOS

AOS
15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

INVERSION

Ingresos
Ahorros por Compensacin Reactiva.

18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13 18,190.13

Impuestos
sobre ventas (2%)
IGV(15%)

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

363.80

Gastos Operacionales.
Mano de Obra.
COSTO TOTAL
Flujo Neto

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

100.95

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

464.75

17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38 17,725.38

VAN ( 12%)
PR
B/C

PERFIL DE VOLTAJE SIN CAPACITORES

8,000.0

ALT-3020 FASE "B"

7,967.0
7,950.0
7,919.0
7,900.0

KV

7,850.0

7,800.0

7,898.6
7,872.1
7,856.1
7,848.1
7,838.0

7,829.9

7,817.9
7,809.2
7,795.8

7,750.0

7,700.0

7,650.0

M ETROS

7,785.7

7,779.4

7,771.9

PERFIL DE VOLTAJE

8,000.0

ALT3020

FASE "C"

7967
7,950.0
7919
7,900.0

7899
7872

KV

7,850.0

7,800.0

7856
7843

7833

Column P
7822

7813

7802

7793

7787 7784

7774

7772

7,750.0

7,700.0

7,650.0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
METROS X 100

PERFIL DE VOLTAJE SIN CAPACITORES

8,000

ALT3020

FASE "C"

7,967
7,950
7,929
7,914

KV

7,900

7,850

7,894
7,882

7,876

7,868
7,859

7,800

7,750

M ETROS

7,850

7,846 7,843

7,839

7,836 7,833

7,831

PERFIL DE CARGA LN1-3030

5000
4500
4000

4636

4013

3953
3737

3500

KW

3000
2500
2000
1500

1953

1865

1799
1634
1358

1000

1298

1260

1125
842

812
542

500

38 23

METROS

PERFIL DE CARGA REACTIVA

4000

SMT-ALT3020

3500 3477
3477

3000

3009

2976
2802

Kvar

2500

2000

1500

1465

1398

1304
1018

1000

950

934

827
620

500

597
377
28 17

0
METROS

4000

PERFIL DE CARGA CON CAPACITORES Y SIN CAPACITORES SMT-ALT3020

3500

3000

KVAR

2500

2000

1500

1000

500

0
METROS

8,000.0

PERFIL DE VOLTAJE CON CAPACITORES SMT-ALT3020(Balanceado) FASE "B"


7,967.0

7,950.0
7,932.1
7,916.9
7,900.0

7,897.2
7,879.3

7,858.9

KV

7,850.0

7,869.7

7,800.0

7,750.0

7,700.0
METROS

7,851.4

7,841.5

7,834.1

7,827.1
7,822.1

7,818.8

PERFIL DE CARGA REACTIVA SIN CAPACITORES Y CON CAPACITORES (1500KVAR) SMT-ALT3020

4000

3500 3477 3466


3009

3000

2964
2802

KVAR

2500

2000

1977
1711 1692

1500

1593
1465 1442
1376 1315

1225
1018

1000
833

820

782

748

500

697

579

950945
553

844
631620
406377
28 17

0
METROS

Intereses relacionados